BNBCalc Short Term Rental Rental Arbitrage Analysis 2230 W Fourteen Mile Rd apt 32, Royal Oak, MI 48073, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$47,248

Profit (Cash Flow)

$12,306

Cash on Cash Return

152.9%

Annual Revenue

$47,248

AirDNA projects $196/night at 66% occupancy ($47,247).

BNB Calc projects a 66% occupancy rate, $196 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

152.86% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,305	$24,611	$36,917	$49,222	$61,528	$123,057	$369,171
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$12,305	$24,611	$36,917	$49,222	$61,528	$123,057	$369,171

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

152.86%

Payback Period Days

238

Return on Investment

152.86%

2230 W 14 Mile Rd Royal Oak, Michigan, 48073

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$47,248

Annual Revenue

AirDNA projects $196/night at 66% occupancy ($47,247.96).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,306

Profit

Revenue

$47,248

Operating Expenses

$17,542

Operating Income

$29,706

Net Effective Rent

$17,400

Profit (Cash Flow)

$12,306

$8,050

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,550

Total

$8,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

152.86%

Payback Period Days

238